Financial Highlights
- Net Sales: ¥7.31B
- Operating Income: ¥187M
- Net Income: ¥215M
- EPS: ¥6.19
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥7.31B | ¥5.81B | +25.9% |
| Cost of Sales | ¥3.80B | ¥3.11B | +22.3% |
| Gross Profit | ¥3.51B | ¥2.70B | +30.0% |
| SG&A Expenses | ¥3.32B | ¥3.04B | +9.2% |
| Operating Income | ¥187M | −¥341M | +154.8% |
| Non-operating Income | ¥61M | ¥59M | +4.1% |
| Non-operating Expenses | ¥26M | ¥14M | +82.0% |
| Ordinary Income | ¥222M | −¥297M | +174.7% |
| Profit Before Tax | ¥223M | −¥130M | +271.1% |
| Income Tax Expense | ¥8M | −¥111M | +106.8% |
| Net Income | ¥215M | −¥19M | +1231.6% |
| Interest Expense | ¥745,000 | ¥557,000 | +33.8% |
| Basic EPS | ¥6.19 | −¥0.55 | +1225.5% |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.02B | ¥8.91B | +¥109M |
| Cash and Deposits | ¥1.67B | ¥2.95B | −¥1.28B |
| Accounts Receivable | ¥3.55B | ¥2.58B | +¥978M |
| Inventories | ¥2.19B | ¥1.96B | +¥229M |
| Non-current Assets | ¥6.82B | ¥6.09B | +¥728M |
| Property, Plant & Equipment | ¥3.50B | ¥3.31B | +¥188M |
| Intangible Assets | ¥261M | ¥278M | −¥17M |
| Investment Securities | ¥2.39B | ¥1.85B | +¥543M |
| Total Assets | ¥15.84B | ¥15.00B | +¥838M |
| Current Liabilities | ¥2.25B | ¥2.03B | +¥218M |
| Accounts Payable | ¥789M | ¥941M | −¥152M |
| Short-term Loans | ¥100M | ¥100M | ¥0 |
| Non-current Liabilities | ¥1.50B | ¥1.36B | +¥139M |
| Total Liabilities | ¥3.75B | ¥3.39B | +¥357M |
| Total Equity | ¥12.09B | ¥11.61B | +¥481M |
| Capital Stock | ¥3.40B | ¥3.40B | ¥0 |
| Capital Surplus | ¥2.68B | ¥2.68B | ¥0 |
| Retained Earnings | ¥4.78B | ¥4.67B | +¥111M |
| Treasury Stock | −¥37M | −¥36M | −¥103,000 |
| Owners' Equity | ¥12.09B | ¥11.61B | +¥481M |
| Working Capital | ¥6.77B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Book Value Per Share | ¥348.38 |
| Net Profit Margin | 2.9% |
| Gross Profit Margin | 48.0% |
| Current Ratio | 400.3% |
| Quick Ratio | 303.0% |
| Debt-to-Equity Ratio | 0.31x |
| Interest Coverage Ratio | 251.01x |
| Effective Tax Rate | 3.4% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +25.9% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 34.84M shares |
| Treasury Stock | 132K shares |
| Average Shares Outstanding | 34.71M shares |
| Book Value Per Share | ¥348.38 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
Segment Information
| Segment | Revenue | Operating Income |
|---|---|---|
| EthicalProductsBusinessRelated | ¥3.46B | −¥548M |
| GlobalSalesDevelopmentBusinessRelated | ¥1.79B | ¥407M |
| OtcProductsBusinessRelated | ¥1.92B | ¥280M |
| RealEstateRental | ¥140M | ¥48M |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥10.00B |
| Operating Income Forecast | ¥200M |
| Ordinary Income Forecast | ¥250M |
| Net Income Forecast | ¥200M |
| Basic EPS Forecast | ¥5.76 |
| Dividend Per Share Forecast | ¥3.00 |